Palos Verdes Peninsula High School

Estimate of Probable Costs

Summary of Estimate of Probable Costs

The following cost estimate is based on the plan for the Phase One Plan project scope. Click on “Phase One Plan” in the site menu for a plan view of where these items are located on this site.

Please Note: Cost data associated with the development of this master plan was determined in 2016. Updated cost data is available on the Palos Verdes Peninsula Unified School District website, MEASURE PV Information, under “Status of PVPUSD Facilities”.

Phase One Plan Probable Costs

Palos Verdes Peninsula High School – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 Replace site utilities 1 each × 1500000 per each = 1500000 1,500,000
Site Work Costs 1,500,000
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 AB 300 Seismic Upgrade. Classroom building, new finishes, lighting, HVAC, electrical and structural upgrades 54680 SF × 235 per SF = 12849800 12,849,800
M2 AB 300 Seismic Upgrade. Classroom building, new finishes, lighting, HVAC, electrical and structural upgrades 54186 SF × 235 per SF = 12733710 12,733,710
Modernization Costs 25,583,510
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 27,083,510
Soft Project Costs 27.00 % of Hard Construction Costs 7,312,548
Hard Construction Cost + Soft Project Costs Subtotal 34,396,058
Escalation 4 years @ 4.00% per year = 16.99% 5,842,465
Overall Contingency   10.00% of total = 11.11% 4,470,947
Total Probable Phase One Plan Costs for
Palos Verdes Peninsula High School
44,709,469